Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,316£14,531£14,749£15,117£15,495£74,208
Total Expenses£10,458£10,492£10,524£10,571£10,620£52,665
Profit Before Tax£3,858£4,039£4,225£4,546£4,876£21,543
Profit After Tax £3,125£3,271£3,422£3,682£3,949£17,450
Change In Property Value£6,625£12,223£15,612£17,968£12,697£65,124
Net Return£9,750£15,495£19,034£21,650£16,646£82,574
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)12%19%23%27%20%102%